Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
Photo
Copied
Photo
Photo
Photo
Photo
See all photos

$520,000

Under Contract
13906 Jackson St, Thornton, CO 80602
3 Beds
2 Baths
1,377 Square Feet
0.16 Acres Lot
Built in 2002
Under Contract
Units n/a
Checked: 1 day ago
Updated: Jun 14, 2025 at 03:30AM

Investment Summary


Monthly Cash Flow
-$1,148
Cap Rate
3.6%
Cash-on-Cash Return
-11.5%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-7.2%

Property Description


0.16 Acres Lot
Built in 2002
Under Contract
Units n/a

Immaculate and move-in ready, this beautifully maintained tri-level home is nestled on a desirable corner lot and includes a spacious 4th-level basement, offering endless potential. With 3 bedrooms and 2 baths, the open-concept layout showcases rich Pergo-style laminate flooring, light birch cabinetry, granite countertops, and a full suite of included kitchen appliances—combining both style and functionality. The welcoming family room features a sophisticated stacked-stone fireplace and flows effortlessly into the kitchen, creating an ideal space for both relaxed living and entertaining. The vaulted primary suite boasts a ceiling fan and a generous walk-in closet, while fresh interior paint and professionally cleaned carpets provide a crisp, like-new feel throughout. A brand-new roof installed in 2024 with a transferable 25-year warranty offers peace of mind and lasting value. Step outside to enjoy the charming covered front porch or retreat to the thoughtfully landscaped backyard, complete with a spacious patio perfect for multiple seating areas. Additional highlights include RV parking, a tucked-away laundry and utility area, and a basement with a structural floor—ready to finish to your liking. Ideally located just blocks from Cherrywood Park and Prairie Hills Elementary, this home also offers unmatched convenience: 2 minutes to King Soopers, 7 minutes to In-N-Out and the outlet shops, and only 10 minutes to Topgolf, Costco, and an array of popular restaurants. A truly exceptional opportunity in a prime location.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage, Concrete
  • Details: Attached
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Full): 1
  • # of Baths (Total): 2.0

Interior Features

  • # of Rooms: 10
  • Basement: Yes
  • Basement Description: Partial, Unfinished
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Roof Type: Gable
  • Roof Material: Composition

HOA

  • Has HOA: Yes
  • Association: Bright Star Management
  • HOA Fee: $75/quarterly

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: R0126797
  • Lot Size: 6928 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Traditional
  • Year Built: 2002

Tax Information

  • Annual Tax: $3,256

Utilities

  • Water & Sewer: Public
  • Heating: Forced Air, Natural Gas
  • Cooling: Ceiling Fan(s), Central Air

Location

  • County: Adams

Listing Details


Listed by:
Nicki Thompson
RE/MAX Alliance - Olde Town
(303) 456-2128

Source:
REColorado
MLS#: 7245450
REColorado

Investment Summary


Monthly Cash Flow
-$1,148
Cap Rate
3.6%
Cash-on-Cash Return
-11.5%
Debt Coverage Ratio
0.58
Internal Rate of Return (5 years)
-7.2%

Purchase Details

Find an Agent

Purchase price:
$520,000
Amount financed:
-$416,000
Down payment:
$104,000
Closing costs:
$15,600
Rehab costs:
$0
Initial cash invested:
$119,600
Square feet:
1,377
Cost per square foot:
$378
Monthly rent per square foot:
$1.96

Financing Details

Find a Lender

Loan amount:
$416,000
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$2,715
Property tax:
$271
Insurance:
$189
Private mortgage insurance (PMI):
$0
Monthly payment:
$3,175

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$2,700 $32,400
Vacancy loss: (6%)
6% -$162 -$1,944
Operating income:
$2,538 $30,456

Operating Expenses


% Rent Monthly Yearly
Property taxes: (10%)
10%-$271-$3,256
Insurance: (7%)
7%-$189-$2,268
Property management: (8%)
8%-$216-$2,592
Repairs & maintenance: (5%)
5%-$135-$1,620
Capital expenditures: (5%)
5%-$135-$1,620
HOA fees: (1%)
1%-$25-$300
Total operating expenses: (36%)
36%-$971-$11,656

Cash Flow


Monthly Yearly
Net operating income:
$1,567 $18,804
Mortgage payments:
-$2,715 -$32,580
Cash flow:
$1,148 $13,776